← New analysisCompare properties →
ACTIVEsingle familyvia mls

10 Hillcrest Drive

Kimberling City, MO, 65686

3 bd3 ba3,331 sqftBuilt 1979

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60329688

List price

$439,500

$132/sqft

Listing description
Fantastic Table Rock LAKEVIEW home located in Kimberling City!! This split three bedroom, three full bath walkout basement home is located on .46+/- of an acre lot with stunning entryway featuring solid hardwood flooring, beamed ceilings which lead into the large living area with floor to ceiling windows and woodburning fireplace overlooking the lake and located adjacent to the office/formal dining area. From the office/dining area, you travel into the beautifully updated kitchen with stainless appliances, tons of cabinetry for extra storage, an eat-in dining area with woodburning fireplace along with an indoor BBQ grill perfect for entertaining off of the spacious back deck, especially on July 4th for fireworks from the Kimberling City fireworks show! Back inside the home on the opposite side of the living area, will find two of the three bedrooms and main guest bath, one of which is the primary bedroom with its own private bath and large closet. Heading down stairs to the basement is the large rec room with third fireplace, wetbar and built in bookcases for extra storage. Down the hall, you will find the third bedroom, a full bath, additional storage room (which could be a non-conforming bedroom), a generous sized laundry room, mechanical room and an oversized indoor workshop area with oil change pit under one of the two garage bays from the garage above on the main level. Complete with a generator!! Don't miss this one!!
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,083

Cap rate

3.4%

Cash-on-cash

-14.8%

DSCR

0.54

Est. annual revenue$21,086
Property tax($1,517)
Insurance($1,758)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($6,016)
Net operating income$15,070
Down payment$87,900
Loan amount$351,600
Monthly payment (P&I)$2,339.20
Annual debt service($28,070)
Annual cash flow-$13,000

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information